822 10th Line, Innisfil

$849,900
822 10th Line

$849,900

New
29d
DetachedBungalow

822 10th Line, Innisfil

Total Monthly Obligation $4,209

Beds
4
Baths
2
Park
8
Sqft
1100-1500
DOM
29d
Score
17
Yield
4.0%
Cash on Cash
-6.7%
Cap Rate
3.2%
5Y IRR
10.3%
10Y IRR
10.5%
Property Type-Detached
MLS® Number-N13824792
Beds-4
Bathrooms-2
Size-1100-1500 sqft
Lot Size-98 × 150 ft
Listed on site-Sep 24, 2026
Style-Bungalow
Building Type-Detached
Taxes-$4,870.47 (2026)
Parking-10 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX METROPOLIS REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick Front, Aluminum Siding
Roof-Metal
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-Rural Innisfil
Title-Residential Freehold

No agent assigned

Turnkey Family Home On A 117'x150' Double Corner Lot! Steps to Leonard Beach On Lake Simcoe! Great Outdoor Space. Enjoy Dinners And Relax Time Under The Covered Back Concrete Porch And Then Move On To The Firepit. Or Enjoy Your Coffee On The Deck Outside The Kitchen. Deep Double Garage. Finished Basement with Kitchen. Relax In The Sauna! Lots Of Storage Space. Laminate Floors Throughout. Large Basement Bedroom Can Be Converted To 2 Generous Bedrooms. Gas Fireplace in Basement. This Could Be Your New Home Or AirBnB. Minutes to Friday Harbour; Golf; Marinas; Shopping. Updates: Windows/Doors 2017; Furnace/AC/HWT 2018; Water Softener; Osmosis In Kitchen; UV Light On Well; New Steel Roof And Driveway 2022.

$
$
%
%
$
$
$
(utilities, internet...)
$
%
%

Closing Costs

Mortgage Amount
$679,920
Land Transfer Taxes$13,473
Legal Fees (Est.)
$
Total cash required for closing$184,953

Total Monthly Obligation

$4,209/mo
Mortgage $3,428
Monthly Loss $3,307
Principal$902
Interest$2,526
Property Tax$406
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.8%1
5-Year IRR
7.1%19
10-Year IRR
8.3%
Returns Index
10.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 100
Avoid•Pass

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$34,176/yr
NOI
$21,388/yr
Net Cash Flow
-$1,646/mo
Cash Margin
-57.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo36
Risk Index
19.9/ 100

*This analysis is independently generated NOT provided by TREB or CREA.

Comparables

Properties near 822 10th Line

Time

Comparables are calculated within a 3km radius based on properties sold or leased within the past 6 months. This helps you understand the current market value and potential rental yield with high precision.

Data is provided courtesy of PropTx.

The information provided herein must only be used by consumers who have a bona fide interest in the purchase, sale, or lease of real estate and may not be used for any commercial or other purpose.

Listing information is deemed reliable but not guaranteed accurate by PropTx or TRREB.

REALTOR®, REALTORS®, and the REALTOR® logo are certification marks owned by REALTOR® Canada Inc. and licensed exclusively to the Canadian Real Estate Association (CREA).

The MLS® trademark and MLS® logo are owned by CREA and identify the quality of services provided by real estate professionals who are members of CREA.

Data last updated within the past 24 hours.